528 Table Mountain DrMaconGA31220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Macon at 528 Table Mountain Dr, Macon, GA, 31220 with 5% annual appreciation on a $207,000 basis while $2,023/mo rent supports operations. Total monthly income totals $2,023/mo and a $1,013/mo payment preserves $663/mo for cash returns. Annual cash flow comes to $7,960/yr on $68,621 deployed, and return on cash invested reaches 31.51% in year one. Equity gained on principal adds $1,336/yr, and five-year appreciation sums $57,190 alongside rental yield of 11.73%. Five-year ROI measures 165.59% and total cumulative return in cash totals $113,626.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,023/mo property income versus a $1,013/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1974
0.39 Acres lot
$N/A/sqft
$100 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31220, Macon, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,232 (100%) |
| Owner Occupied HU | 3,951 (63.4%) |
| Renter Occupied HU | 1,849 (29.7%) |
| Vacant Housing Units | 432 ( 6.9%) |
| Median Home Value | $273,973 |
| Average Home Value | $347,203 |
Housing Distribution
Address Breakdown
Residential
6,347
Single Family
5,163
Multi-Family
1,184
Businesses
176
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alan Richardson • Maximum One Realty Partners
Mls Name: MGMLS
Mls Provider:
Mls ID: #178539
Disclaimer: Listings on this website come from the MGMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any MGMLS Listing contains material that infringes your copyrighted work, please click here to review our DMCA policy and learn how to submit a takedown request. 2025 MGMLS.